Apartemen The Royal Paradise

Apartemen DIJAMIN Penghasilan 160jtan/tahun, Keuntungan langsung 700jtan

The Royal Paradise Jl. Gegerkalong Hilir No. 103-105 Setiabudi Bandung Jawa Barat

Rp490jt
Bisa Nego
KPR: 4,09jt/bln

Asumsi yang digunakan dalam Simulasi KPR
  • Bunga: 9.5% fixed (3 tahun)
  • Jangka Waktu: 15 tahun
  • DP: 20%
  • Biaya Admin: 1%
Setiap bank/pemberi pinjaman mungkin mempunyai perhitungan KPR yang berbeda.
Pinjaman
Harga Properti Rp.490.000.000 Dana Tunai yang Harus Disiapkan Rp.147.000.000 DP 20% + pajak + asuransi + admin provisi + dll Pokok Pinjaman Rp.392.000.000 Harga Properti - Uang Muka (DP)
Angsuran Per Bulan (36 bulan pertama)
Rp.4.093.361 Bunga fixed 9.5%
Angsuran Per Bulan (Setelah 36 bulan)
Rp.4.662.680 Asumsi bunga floating 12.25%
Total Bunga (15 tahun)
Rp.426.786.894
Total Pembayaran
Rp.969.706.894 Uang Muka (DP) + Pokok Pinjaman + Biaya Provisi + Total Bunga

Pengajuan KPR

Detail Angsuran Per Bulan
Bulan Ke Angsuran Porsi Pokok Porsi Bunga Sisa Pinjaman
0 Rp.392.000.000
1 Rp.4.093.361 Rp.990.028 Rp.3.103.333 Rp.391.009.972
2 Rp.4.093.361 Rp.997.865 Rp.3.095.496 Rp.390.012.107
3 Rp.4.093.361 Rp.1.005.765 Rp.3.087.596 Rp.389.006.342
4 Rp.4.093.361 Rp.1.013.727 Rp.3.079.634 Rp.387.992.615
5 Rp.4.093.361 Rp.1.021.753 Rp.3.071.608 Rp.386.970.862
6 Rp.4.093.361 Rp.1.029.842 Rp.3.063.519 Rp.385.941.020
7 Rp.4.093.361 Rp.1.037.995 Rp.3.055.366 Rp.384.903.025
8 Rp.4.093.361 Rp.1.046.212 Rp.3.047.149 Rp.383.856.813
9 Rp.4.093.361 Rp.1.054.495 Rp.3.038.866 Rp.382.802.318
10 Rp.4.093.361 Rp.1.062.843 Rp.3.030.518 Rp.381.739.475
11 Rp.4.093.361 Rp.1.071.257 Rp.3.022.104 Rp.380.668.218
12 Rp.4.093.361 Rp.1.079.738 Rp.3.013.623 Rp.379.588.480
13 Rp.4.093.361 Rp.1.088.286 Rp.3.005.075 Rp.378.500.194
14 Rp.4.093.361 Rp.1.096.901 Rp.2.996.460 Rp.377.403.293
15 Rp.4.093.361 Rp.1.105.585 Rp.2.987.776 Rp.376.297.708
16 Rp.4.093.361 Rp.1.114.337 Rp.2.979.024 Rp.375.183.371
17 Rp.4.093.361 Rp.1.123.159 Rp.2.970.202 Rp.374.060.212
18 Rp.4.093.361 Rp.1.132.051 Rp.2.961.310 Rp.372.928.161
19 Rp.4.093.361 Rp.1.141.013 Rp.2.952.348 Rp.371.787.148
20 Rp.4.093.361 Rp.1.150.046 Rp.2.943.315 Rp.370.637.102
21 Rp.4.093.361 Rp.1.159.151 Rp.2.934.210 Rp.369.477.951
22 Rp.4.093.361 Rp.1.168.327 Rp.2.925.034 Rp.368.309.624
23 Rp.4.093.361 Rp.1.177.576 Rp.2.915.785 Rp.367.132.048
24 Rp.4.093.361 Rp.1.186.899 Rp.2.906.462 Rp.365.945.149
25 Rp.4.093.361 Rp.1.196.295 Rp.2.897.066 Rp.364.748.854
26 Rp.4.093.361 Rp.1.205.766 Rp.2.887.595 Rp.363.543.088
27 Rp.4.093.361 Rp.1.215.312 Rp.2.878.049 Rp.362.327.776
28 Rp.4.093.361 Rp.1.224.933 Rp.2.868.428 Rp.361.102.843
29 Rp.4.093.361 Rp.1.234.630 Rp.2.858.731 Rp.359.868.213
30 Rp.4.093.361 Rp.1.244.404 Rp.2.848.957 Rp.358.623.809
31 Rp.4.093.361 Rp.1.254.256 Rp.2.839.105 Rp.357.369.553
32 Rp.4.093.361 Rp.1.264.185 Rp.2.829.176 Rp.356.105.368
33 Rp.4.093.361 Rp.1.274.194 Rp.2.819.167 Rp.354.831.174
34 Rp.4.093.361 Rp.1.284.281 Rp.2.809.080 Rp.353.546.893
35 Rp.4.093.361 Rp.1.294.448 Rp.2.798.913 Rp.352.252.445
36 Rp.4.093.361 Rp.1.304.696 Rp.2.788.665 Rp.350.947.749
37 Rp.4.662.680 Rp.1.080.088 Rp.3.582.592 Rp.349.867.661
38 Rp.4.662.680 Rp.1.091.114 Rp.3.571.566 Rp.348.776.547
39 Rp.4.662.680 Rp.1.102.253 Rp.3.560.427 Rp.347.674.294
40 Rp.4.662.680 Rp.1.113.505 Rp.3.549.175 Rp.346.560.789
41 Rp.4.662.680 Rp.1.124.872 Rp.3.537.808 Rp.345.435.917
42 Rp.4.662.680 Rp.1.136.355 Rp.3.526.325 Rp.344.299.562
43 Rp.4.662.680 Rp.1.147.955 Rp.3.514.725 Rp.343.151.607
44 Rp.4.662.680 Rp.1.159.674 Rp.3.503.006 Rp.341.991.933
45 Rp.4.662.680 Rp.1.171.512 Rp.3.491.168 Rp.340.820.421
46 Rp.4.662.680 Rp.1.183.472 Rp.3.479.208 Rp.339.636.949
47 Rp.4.662.680 Rp.1.195.553 Rp.3.467.127 Rp.338.441.396
48 Rp.4.662.680 Rp.1.207.757 Rp.3.454.923 Rp.337.233.639
49 Rp.4.662.680 Rp.1.220.087 Rp.3.442.593 Rp.336.013.552
50 Rp.4.662.680 Rp.1.232.542 Rp.3.430.138 Rp.334.781.010
51 Rp.4.662.680 Rp.1.245.124 Rp.3.417.556 Rp.333.535.886
52 Rp.4.662.680 Rp.1.257.834 Rp.3.404.846 Rp.332.278.052
53 Rp.4.662.680 Rp.1.270.675 Rp.3.392.005 Rp.331.007.377
54 Rp.4.662.680 Rp.1.283.646 Rp.3.379.034 Rp.329.723.731
55 Rp.4.662.680 Rp.1.296.750 Rp.3.365.930 Rp.328.426.981
56 Rp.4.662.680 Rp.1.309.988 Rp.3.352.692 Rp.327.116.993
57 Rp.4.662.680 Rp.1.323.361 Rp.3.339.319 Rp.325.793.632
58 Rp.4.662.680 Rp.1.336.870 Rp.3.325.810 Rp.324.456.762
59 Rp.4.662.680 Rp.1.350.517 Rp.3.312.163 Rp.323.106.245
60 Rp.4.662.680 Rp.1.364.304 Rp.3.298.376 Rp.321.741.941
61 Rp.4.662.680 Rp.1.378.231 Rp.3.284.449 Rp.320.363.710
62 Rp.4.662.680 Rp.1.392.300 Rp.3.270.380 Rp.318.971.410
63 Rp.4.662.680 Rp.1.406.514 Rp.3.256.166 Rp.317.564.896
64 Rp.4.662.680 Rp.1.420.872 Rp.3.241.808 Rp.316.144.024
65 Rp.4.662.680 Rp.1.435.376 Rp.3.227.304 Rp.314.708.648
66 Rp.4.662.680 Rp.1.450.029 Rp.3.212.651 Rp.313.258.619
67 Rp.4.662.680 Rp.1.464.832 Rp.3.197.848 Rp.311.793.787
68 Rp.4.662.680 Rp.1.479.785 Rp.3.182.895 Rp.310.314.002
69 Rp.4.662.680 Rp.1.494.891 Rp.3.167.789 Rp.308.819.111
70 Rp.4.662.680 Rp.1.510.152 Rp.3.152.528 Rp.307.308.959
71 Rp.4.662.680 Rp.1.525.568 Rp.3.137.112 Rp.305.783.391
72 Rp.4.662.680 Rp.1.541.141 Rp.3.121.539 Rp.304.242.250
73 Rp.4.662.680 Rp.1.556.874 Rp.3.105.806 Rp.302.685.376
74 Rp.4.662.680 Rp.1.572.767 Rp.3.089.913 Rp.301.112.609
75 Rp.4.662.680 Rp.1.588.822 Rp.3.073.858 Rp.299.523.787
76 Rp.4.662.680 Rp.1.605.041 Rp.3.057.639 Rp.297.918.746
77 Rp.4.662.680 Rp.1.621.426 Rp.3.041.254 Rp.296.297.320
78 Rp.4.662.680 Rp.1.637.978 Rp.3.024.702 Rp.294.659.342
79 Rp.4.662.680 Rp.1.654.699 Rp.3.007.981 Rp.293.004.643
80 Rp.4.662.680 Rp.1.671.591 Rp.2.991.089 Rp.291.333.052
81 Rp.4.662.680 Rp.1.688.655 Rp.2.974.025 Rp.289.644.397
82 Rp.4.662.680 Rp.1.705.893 Rp.2.956.787 Rp.287.938.504
83 Rp.4.662.680 Rp.1.723.308 Rp.2.939.372 Rp.286.215.196
84 Rp.4.662.680 Rp.1.740.900 Rp.2.921.780 Rp.284.474.296
85 Rp.4.662.680 Rp.1.758.672 Rp.2.904.008 Rp.282.715.624
86 Rp.4.662.680 Rp.1.776.625 Rp.2.886.055 Rp.280.938.999
87 Rp.4.662.680 Rp.1.794.761 Rp.2.867.919 Rp.279.144.238
88 Rp.4.662.680 Rp.1.813.083 Rp.2.849.597 Rp.277.331.155
89 Rp.4.662.680 Rp.1.831.591 Rp.2.831.089 Rp.275.499.564
90 Rp.4.662.680 Rp.1.850.289 Rp.2.812.391 Rp.273.649.275
91 Rp.4.662.680 Rp.1.869.177 Rp.2.793.503 Rp.271.780.098
92 Rp.4.662.680 Rp.1.888.258 Rp.2.774.422 Rp.269.891.840
93 Rp.4.662.680 Rp.1.907.534 Rp.2.755.146 Rp.267.984.306
94 Rp.4.662.680 Rp.1.927.007 Rp.2.735.673 Rp.266.057.299
95 Rp.4.662.680 Rp.1.946.678 Rp.2.716.002 Rp.264.110.621
96 Rp.4.662.680 Rp.1.966.551 Rp.2.696.129 Rp.262.144.070
97 Rp.4.662.680 Rp.1.986.626 Rp.2.676.054 Rp.260.157.444
98 Rp.4.662.680 Rp.2.006.906 Rp.2.655.774 Rp.258.150.538
99 Rp.4.662.680 Rp.2.027.393 Rp.2.635.287 Rp.256.123.145
100 Rp.4.662.680 Rp.2.048.090 Rp.2.614.590 Rp.254.075.055
101 Rp.4.662.680 Rp.2.068.997 Rp.2.593.683 Rp.252.006.058
102 Rp.4.662.680 Rp.2.090.118 Rp.2.572.562 Rp.249.915.940
103 Rp.4.662.680 Rp.2.111.455 Rp.2.551.225 Rp.247.804.485
104 Rp.4.662.680 Rp.2.133.009 Rp.2.529.671 Rp.245.671.476
105 Rp.4.662.680 Rp.2.154.784 Rp.2.507.896 Rp.243.516.692
106 Rp.4.662.680 Rp.2.176.780 Rp.2.485.900 Rp.241.339.912
107 Rp.4.662.680 Rp.2.199.002 Rp.2.463.678 Rp.239.140.910
108 Rp.4.662.680 Rp.2.221.450 Rp.2.441.230 Rp.236.919.460
109 Rp.4.662.680 Rp.2.244.127 Rp.2.418.553 Rp.234.675.333
110 Rp.4.662.680 Rp.2.267.036 Rp.2.395.644 Rp.232.408.297
111 Rp.4.662.680 Rp.2.290.179 Rp.2.372.501 Rp.230.118.118
112 Rp.4.662.680 Rp.2.313.558 Rp.2.349.122 Rp.227.804.560
113 Rp.4.662.680 Rp.2.337.175 Rp.2.325.505 Rp.225.467.385
114 Rp.4.662.680 Rp.2.361.034 Rp.2.301.646 Rp.223.106.351
115 Rp.4.662.680 Rp.2.385.136 Rp.2.277.544 Rp.220.721.215
116 Rp.4.662.680 Rp.2.409.484 Rp.2.253.196 Rp.218.311.731
117 Rp.4.662.680 Rp.2.434.081 Rp.2.228.599 Rp.215.877.650
118 Rp.4.662.680 Rp.2.458.929 Rp.2.203.751 Rp.213.418.721
119 Rp.4.662.680 Rp.2.484.031 Rp.2.178.649 Rp.210.934.690
120 Rp.4.662.680 Rp.2.509.388 Rp.2.153.292 Rp.208.425.302
121 Rp.4.662.680 Rp.2.535.005 Rp.2.127.675 Rp.205.890.297
122 Rp.4.662.680 Rp.2.560.883 Rp.2.101.797 Rp.203.329.414
123 Rp.4.662.680 Rp.2.587.026 Rp.2.075.654 Rp.200.742.388
124 Rp.4.662.680 Rp.2.613.435 Rp.2.049.245 Rp.198.128.953
125 Rp.4.662.680 Rp.2.640.114 Rp.2.022.566 Rp.195.488.839
126 Rp.4.662.680 Rp.2.667.065 Rp.1.995.615 Rp.192.821.774
127 Rp.4.662.680 Rp.2.694.291 Rp.1.968.389 Rp.190.127.483
128 Rp.4.662.680 Rp.2.721.795 Rp.1.940.885 Rp.187.405.688
129 Rp.4.662.680 Rp.2.749.580 Rp.1.913.100 Rp.184.656.108
130 Rp.4.662.680 Rp.2.777.649 Rp.1.885.031 Rp.181.878.459
131 Rp.4.662.680 Rp.2.806.004 Rp.1.856.676 Rp.179.072.455
132 Rp.4.662.680 Rp.2.834.649 Rp.1.828.031 Rp.176.237.806
133 Rp.4.662.680 Rp.2.863.586 Rp.1.799.094 Rp.173.374.220
134 Rp.4.662.680 Rp.2.892.818 Rp.1.769.862 Rp.170.481.402
135 Rp.4.662.680 Rp.2.922.349 Rp.1.740.331 Rp.167.559.053
136 Rp.4.662.680 Rp.2.952.181 Rp.1.710.499 Rp.164.606.872
137 Rp.4.662.680 Rp.2.982.318 Rp.1.680.362 Rp.161.624.554
138 Rp.4.662.680 Rp.3.012.763 Rp.1.649.917 Rp.158.611.791
139 Rp.4.662.680 Rp.3.043.518 Rp.1.619.162 Rp.155.568.273
140 Rp.4.662.680 Rp.3.074.587 Rp.1.588.093 Rp.152.493.686
141 Rp.4.662.680 Rp.3.105.974 Rp.1.556.706 Rp.149.387.712
142 Rp.4.662.680 Rp.3.137.680 Rp.1.525.000 Rp.146.250.032
143 Rp.4.662.680 Rp.3.169.711 Rp.1.492.969 Rp.143.080.321
144 Rp.4.662.680 Rp.3.202.068 Rp.1.460.612 Rp.139.878.253
145 Rp.4.662.680 Rp.3.234.756 Rp.1.427.924 Rp.136.643.497
146 Rp.4.662.680 Rp.3.267.778 Rp.1.394.902 Rp.133.375.719
147 Rp.4.662.680 Rp.3.301.136 Rp.1.361.544 Rp.130.074.583
148 Rp.4.662.680 Rp.3.334.835 Rp.1.327.845 Rp.126.739.748
149 Rp.4.662.680 Rp.3.368.878 Rp.1.293.802 Rp.123.370.870
150 Rp.4.662.680 Rp.3.403.269 Rp.1.259.411 Rp.119.967.601
151 Rp.4.662.680 Rp.3.438.011 Rp.1.224.669 Rp.116.529.590
152 Rp.4.662.680 Rp.3.473.107 Rp.1.189.573 Rp.113.056.483
153 Rp.4.662.680 Rp.3.508.562 Rp.1.154.118 Rp.109.547.921
154 Rp.4.662.680 Rp.3.544.378 Rp.1.118.302 Rp.106.003.543
155 Rp.4.662.680 Rp.3.580.560 Rp.1.082.120 Rp.102.422.983
156 Rp.4.662.680 Rp.3.617.112 Rp.1.045.568 Rp.98.805.871
157 Rp.4.662.680 Rp.3.654.037 Rp.1.008.643 Rp.95.151.834
158 Rp.4.662.680 Rp.3.691.338 Rp.971.342 Rp.91.460.496
159 Rp.4.662.680 Rp.3.729.021 Rp.933.659 Rp.87.731.475
160 Rp.4.662.680 Rp.3.767.088 Rp.895.592 Rp.83.964.387
161 Rp.4.662.680 Rp.3.805.544 Rp.857.136 Rp.80.158.843
162 Rp.4.662.680 Rp.3.844.392 Rp.818.288 Rp.76.314.451
163 Rp.4.662.680 Rp.3.883.637 Rp.779.043 Rp.72.430.814
164 Rp.4.662.680 Rp.3.923.282 Rp.739.398 Rp.68.507.532
165 Rp.4.662.680 Rp.3.963.332 Rp.699.348 Rp.64.544.200
166 Rp.4.662.680 Rp.4.003.791 Rp.658.889 Rp.60.540.409
167 Rp.4.662.680 Rp.4.044.663 Rp.618.017 Rp.56.495.746
168 Rp.4.662.680 Rp.4.085.953 Rp.576.727 Rp.52.409.793
169 Rp.4.662.680 Rp.4.127.663 Rp.535.017 Rp.48.282.130
170 Rp.4.662.680 Rp.4.169.800 Rp.492.880 Rp.44.112.330
171 Rp.4.662.680 Rp.4.212.367 Rp.450.313 Rp.39.899.963
172 Rp.4.662.680 Rp.4.255.368 Rp.407.312 Rp.35.644.595
173 Rp.4.662.680 Rp.4.298.808 Rp.363.872 Rp.31.345.787
174 Rp.4.662.680 Rp.4.342.692 Rp.319.988 Rp.27.003.095
175 Rp.4.662.680 Rp.4.387.023 Rp.275.657 Rp.22.616.072
176 Rp.4.662.680 Rp.4.431.808 Rp.230.872 Rp.18.184.264
177 Rp.4.662.680 Rp.4.477.049 Rp.185.631 Rp.13.707.215
178 Rp.4.662.680 Rp.4.522.752 Rp.139.928 Rp.9.184.463
179 Rp.4.662.680 Rp.4.568.922 Rp.93.758 Rp.4.615.541
180 Rp.4.662.680 Rp.4.615.541 Rp.47.117 Rp.0
Ubah Perhitungan KPR
Rp.
Rp.
%
thn
%
%
thn
Rekomendasi Kami
  • RUMAH Dijual
    di Bandung Barat
    Rp925jt
    RUMAH Dijual
    di Bandung Barat
    Rp925jt
    • 4
    • 2
    • 153
    • 90
    Lihat Rincian
    Rp925jt
  • APARTEMEN Dijual
    di Bandung
    Rp250jt
    APARTEMEN Dijual
    di Bandung
    Rp250jt
    • 2
    • 1
    • 36
    Lihat Rincian
    Rp250jt
  • RUMAH Dijual
    di Bandung
    Rp907jt
    RUMAH Dijual
    di Bandung
    Rp907jt
    • 3
    • 1
    • 91
    • 58
    Lihat Rincian
    Rp907jt
  • RUMAH Dijual
    di Bandung
    Rp875jt
    RUMAH Dijual
    di Bandung
    Rp875jt
    • 4
    • 2
    • 203
    • 170
    Lihat Rincian
    Rp875jt
  • RUMAH Dijual
    di Bandung
    Rp375jt
    Terjual
    RUMAH Dijual
    di Bandung
    Rp375jt
    • 3
    • 1
    • 95
    • 90
    Lihat Rincian
    Rp375jt
  • RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    RUMAH Dijual
    di Bandung Barat
    Rp5,25mily
    • 8
    • 5
    • 756
    • 590
    Lihat Rincian
    Rp5,25mily
  • RUMAH Dijual
    di Bandung
    Rp1,26mily
    RUMAH Dijual
    di Bandung
    Rp1,26mily
    • 3
    • 2
    • 120
    • 83
    Lihat Rincian
    Rp1,26mily
  • RUMAH Dijual
    di Bandung Barat
    Rp600jt
    RUMAH Dijual
    di Bandung Barat
    Rp600jt
    • 2
    • 2
    • 140
    • 130
    Lihat Rincian
    Rp600jt

Bantuan

AstRi

Layanan Asisten Pribadi siap membantu Anda menemukan properti impian.

Daftar Sekarang

Komunitas

Dapatkan tips terbaru tentang kpr, investasi dan masih banyak lagi

Gabung Sekarang

Best Offer